Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.36% first-year return on $162k initial cash invested.
-10.36%
Cash On Cash
4.16%
Cap Rate
0.7
DSCR
$4,859
Rent
-$1,397
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$771k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$162k
Downpayment
20%
$154k
Closing costs
1%
$7,709
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,859
Total Expenses
$6,256
Mortgage P&I
79%
$3,828
Property Taxes
14%
$691
Home Insurance
6%
$280
HOA
4%
$193
Property Management
10%
$486
CapEx
5%
$243
Vacancy
6%
$292
Maintenance
5%
$243
Other
0%
$0